Property Analysis for 1628 Beacon Village Dr, Raleigh, NC 27604

Long-Term Rental Analysis

1628 Beacon Village Dr, Raleigh, NC 27604

$330,000 • 3 beds • 3 baths • 1327 sqft

This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $69,300 initial cash invested.

Cash On Cash

-11.32%

Cap Rate

4.04%

Rent

$1,860

Cashflow

-$654

Rent Confidence: High

Annual

$22,320

Median

$1,845

Avg

$1,861

Samples

Financing

Purchase Price $330k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $69,300

Downpayment 20% $66,000

Closing costs 1% $3,300

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,860

Total Expenses $2,514

Mortgage P&I 90% $1,672

Property Taxes 11% $204

Home Insurance 6% $116

HOA 2% $38

PManagement 10% $186

CapEx 5% $93

Vacancy 6% $112

Maintenance 5% $93

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	3800 Pin Oak Rd, Raleigh, NC 27604	$1915	3	2.5	1322	0.1 mi
2	3816 Pin Oak Rd, Raleigh, NC 27604	$1760	3	2.5	1322	0.1 mi
3	1513 Beacon Valley Dr, Raleigh, NC 27604	$1749	3	2.5	1355	0.3 mi
4	4145 Tensity Dr, Raleigh, NC 27604	$1750	3	2.5	1374	0.6 mi
5	1751 Beacon Bluff St, Raleigh, NC 27604	$1699	3	2.5	1239	0.1 mi
6	4701 Dillingham Ct, Raleigh, NC 27604	$1985	3	2.5	1377	0.6 mi
7	4205 Toccopola St, Raleigh, NC 27604	$1750	3	3	1570	0.5 mi
8	4413 Inez Ct, Raleigh, NC 27604	$1845	3	2.5	1414	0.4 mi
9	4217 Tensity Dr, Raleigh, NC 27604	$1845	3	2.5	1405	0.6 mi
10	4112 Palafox Ct, Raleigh, NC 27604	$1845	3	2.5	1248	0.6 mi
11	3842 Pin Oak Rd, Raleigh, NC 27604	$1845	3	2.5	1484	0.2 mi
12	1720 Sagamore Ct, Raleigh, NC 27604	$1770	3	2.5	1436	0.7 mi
13	4309 Warfield Pl, Raleigh, NC 27604	$2000	3	2.5	1476	0.4 mi
14	2313 Carthage Cir, Raleigh, NC 27604	$1895	3	2	1352	0.7 mi
15	4409 Emmit Dr, Raleigh, NC 27604	$1995	3	2.5	1551	0.3 mi
16	4129 Tensity Dr, Raleigh, NC 27604	$1820	3	2.5	1532	0.6 mi
17	4709 Worchester Pl, Raleigh, NC 27604	$1650	3	2.5	1530	0.6 mi
18	4404 Emmit Dr, Raleigh, NC 27604	$2150	3	2.5	1564	0.3 mi
19	4917 Liverpool Ln, Raleigh, NC 27604	$1700	3	2	1275	0.6 mi
20	4405 Bartholomew Cir, Raleigh, NC 27604	$1795	3	2	1408	0.4 mi
21	4225 Knightsbridge Way, Raleigh, NC 27604	$1995	3	2	1284	0.8 mi
22	1820 Sagamore Ct, Raleigh, NC 27604	$1820	3	2	1258	0.6 mi
23	4232 Tensity Dr, Raleigh, NC 27604	$1695	3	2	1424	0.5 mi
24	1908 Jupiter Hills Ct, Raleigh, NC 27604	$2100	3	2.5	1579	0.8 mi
25	3325 Lake Woodard Dr, Raleigh, NC 27604	$2150	3	3	1765	1 mi

Projections